[YSPSAH] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
12-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -12.6%
YoY- 6.13%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 130,100 125,656 124,556 124,016 123,308 117,166 114,060 9.15%
PBT 16,969 16,276 19,496 18,349 19,292 19,092 19,944 -10.20%
Tax -4,273 -4,146 -4,984 -6,048 -5,184 -4,794 -4,384 -1.69%
NP 12,696 12,130 14,512 12,301 14,108 14,298 15,560 -12.67%
-
NP to SH 12,520 12,010 14,528 12,367 14,149 14,350 15,600 -13.62%
-
Tax Rate 25.18% 25.47% 25.56% 32.96% 26.87% 25.11% 21.98% -
Total Cost 117,404 113,526 110,044 111,715 109,200 102,868 98,500 12.40%
-
Net Worth 150,046 129,763 127,741 123,122 121,396 120,827 118,017 17.34%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 77 82 - 4,104 54 81 - -
Div Payout % 0.62% 0.69% - 33.19% 0.39% 0.57% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 150,046 129,763 127,741 123,122 121,396 120,827 118,017 17.34%
NOSH 96,804 69,022 69,049 68,401 68,200 67,880 67,826 26.73%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.76% 9.65% 11.65% 9.92% 11.44% 12.20% 13.64% -
ROE 8.34% 9.26% 11.37% 10.04% 11.66% 11.88% 13.22% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 134.40 182.05 180.39 181.31 180.80 172.61 168.17 -13.86%
EPS 12.93 17.40 21.04 12.87 20.75 21.14 23.00 -31.86%
DPS 0.08 0.12 0.00 6.00 0.08 0.12 0.00 -
NAPS 1.55 1.88 1.85 1.80 1.78 1.78 1.74 -7.41%
Adjusted Per Share Value based on latest NOSH - 68,287
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 91.72 88.59 87.81 87.43 86.93 82.60 80.41 9.16%
EPS 8.83 8.47 10.24 8.72 9.98 10.12 11.00 -13.61%
DPS 0.05 0.06 0.00 2.89 0.04 0.06 0.00 -
NAPS 1.0578 0.9148 0.9006 0.868 0.8558 0.8518 0.832 17.34%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.04 1.12 0.86 0.92 1.05 1.12 1.17 -
P/RPS 0.77 0.62 0.48 0.51 0.58 0.65 0.70 6.55%
P/EPS 8.04 6.44 4.09 5.09 5.06 5.30 5.09 35.59%
EY 12.44 15.54 24.47 19.65 19.76 18.87 19.66 -26.27%
DY 0.08 0.11 0.00 6.52 0.08 0.11 0.00 -
P/NAPS 0.67 0.60 0.46 0.51 0.59 0.63 0.67 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 16/11/09 19/08/09 19/05/09 12/02/09 29/10/08 29/08/08 14/05/08 -
Price 1.06 1.07 0.94 1.00 0.76 1.06 1.16 -
P/RPS 0.79 0.59 0.52 0.55 0.42 0.61 0.69 9.43%
P/EPS 8.20 6.15 4.47 5.53 3.66 5.01 5.04 38.29%
EY 12.20 16.26 22.38 18.08 27.30 19.94 19.83 -27.64%
DY 0.08 0.11 0.00 6.00 0.11 0.11 0.00 -
P/NAPS 0.68 0.57 0.51 0.56 0.43 0.60 0.67 0.99%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment